[JERNEH] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 12.93%
YoY- 31.23%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 158,905 150,482 137,269 138,935 133,782 181,767 212,033 -17.47%
PBT 41,160 36,509 40,624 35,751 34,329 37,158 29,443 24.99%
Tax -13,337 -12,045 -13,846 -10,331 -11,819 -12,254 -11,887 7.96%
NP 27,823 24,464 26,778 25,420 22,510 24,904 17,556 35.89%
-
NP to SH 27,823 24,464 26,778 25,420 22,510 24,904 17,556 35.89%
-
Tax Rate 32.40% 32.99% 34.08% 28.90% 34.43% 32.98% 40.37% -
Total Cost 131,082 126,018 110,491 113,515 111,272 156,863 194,477 -23.10%
-
Net Worth 262,109 252,972 240,598 235,735 232,604 227,602 217,002 13.40%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 83 167 167 167 83 83 -
Div Payout % - 0.34% 0.62% 0.66% 0.74% 0.34% 0.47% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 262,109 252,972 240,598 235,735 232,604 227,602 217,002 13.40%
NOSH 107,863 105,405 105,064 104,771 104,776 104,404 104,328 2.24%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 17.51% 16.26% 19.51% 18.30% 16.83% 13.70% 8.28% -
ROE 10.62% 9.67% 11.13% 10.78% 9.68% 10.94% 8.09% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 147.32 142.77 130.65 132.61 127.68 174.10 203.24 -19.29%
EPS 25.79 23.21 25.49 24.26 21.48 23.85 16.83 32.88%
DPS 0.00 0.08 0.16 0.16 0.16 0.08 0.08 -
NAPS 2.43 2.40 2.29 2.25 2.22 2.18 2.08 10.91%
Adjusted Per Share Value based on latest NOSH - 104,771
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 65.10 61.65 56.23 56.92 54.80 74.46 86.86 -17.47%
EPS 11.40 10.02 10.97 10.41 9.22 10.20 7.19 35.93%
DPS 0.00 0.03 0.07 0.07 0.07 0.03 0.03 -
NAPS 1.0737 1.0363 0.9856 0.9657 0.9529 0.9324 0.889 13.39%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 2.42 2.34 2.36 2.04 2.00 0.00 0.00 -
P/RPS 1.64 1.64 1.81 1.54 1.57 0.00 0.00 -
P/EPS 9.38 10.08 9.26 8.41 9.31 0.00 0.00 -
EY 10.66 9.92 10.80 11.89 10.74 0.00 0.00 -
DY 0.00 0.03 0.07 0.08 0.08 0.00 0.00 -
P/NAPS 1.00 0.97 1.03 0.91 0.90 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 27/02/04 27/11/03 26/08/03 22/05/03 26/02/03 30/10/02 -
Price 2.35 2.50 2.32 2.44 2.03 1.99 0.00 -
P/RPS 1.60 1.75 1.78 1.84 1.59 1.14 0.00 -
P/EPS 9.11 10.77 9.10 10.06 9.45 8.34 0.00 -
EY 10.98 9.28 10.99 9.94 10.58 11.99 0.00 -
DY 0.00 0.03 0.07 0.07 0.08 0.04 0.00 -
P/NAPS 0.97 1.04 1.01 1.08 0.91 0.91 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment